| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 30 450.00 | | 30 450.00 | 30 450.00 |
AR Technical installations, industrial equipment and tools | 5 053.00 | 4 052.00 | 1 001.00 | 5 053.00 |
AT Other tangible assets | 4 564.00 | 1 320.00 | 3 244.00 | 4 564.00 |
BJ TOTAL (I) | 40 067.00 | 5 372.00 | 34 695.00 | 40 067.00 |
BT Goods | 18 828.00 | | 18 828.00 | 18 828.00 |
BZ Other receivables | 1 770.00 | | 1 770.00 | 1 770.00 |
CF Cash and cash equivalents | 10 783.00 | | 10 783.00 | 10 783.00 |
CJ TOTAL (II) | 31 381.00 | | 31 381.00 | 31 381.00 |
CO Grand total (0 to V) | 71 448.00 | 5 372.00 | 66 076.00 | 71 448.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DG Other reserves | 13 269.00 | 9 699.00 | | 13 269.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 430.00 | 3 569.00 | | -2 430.00 |
DL TOTAL (I) | 16 339.00 | 18 769.00 | | 16 339.00 |
DU Loans and Debts from Credit Institutions (3) | 14 096.00 | 19 003.00 | | 14 096.00 |
DV Miscellaneous Loans and Financial Debts (4) | 28 452.00 | 23 493.00 | | 28 452.00 |
DX Trade payables and related accounts | 3 480.00 | 2 447.00 | | 3 480.00 |
DY Tax and social security liabilities | 3 708.00 | 3 974.00 | | 3 708.00 |
EC TOTAL (IV) | 49 737.00 | 48 916.00 | | 49 737.00 |
EE Grand total (I to V) | 66 076.00 | 67 685.00 | | 66 076.00 |
EG Accrued income and payables due within one year | 40 052.00 | 34 820.00 | | 40 052.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 95 591.00 | | 95 591.00 | 95 591.00 |
FJ Net sales | 95 591.00 | | 95 591.00 | 95 591.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 373.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 95 965.00 | |
FS Purchases of goods (including customs duties) | | | 51 006.00 | |
FT Inventory change (goods) | | | 10 000.00 | |
FW Other purchases and external expenses | | | 21 961.00 | |
FX Taxes, duties, and similar payments | | | 2 029.00 | |
FY Salaries and Wages | | | 10 943.00 | |
FZ Social Security Contributions | | | 184.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 469.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 97 596.00 | |
GG - OPERATING RESULT (I - II) | | | -1 631.00 | |
GR Interest and similar expenses | | | 755.00 | |
GU Total financial expenses (VI) | | | 755.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -755.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 387.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 43.00 | 59.00 | | 43.00 |
HH Total exceptional expenses (VIII) | 43.00 | 59.00 | | 43.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -43.00 | -59.00 | | -43.00 |
HK Income tax | | 868.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 95 965.00 | 95 968.00 | | 95 965.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 98 395.00 | 92 398.00 | | 98 395.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 430.00 | 3 569.00 | | -2 430.00 |
